14.85
RevenueRp B
29.94
30.12
31.21
31.84
32.37
33.10
33.62
34.14
34.58
34.48
15.74
1.27%
1.78%
67
6.10
Revenue growth%
24.79
26.97
29.74
27.72
25.36
24.26
24.46
26.03
23.53
21.95
6.73
24.26
25.07
62
2.65
Gross margin%
29.65
28.47
31.20
31.10
29.03
29.70
28.30
26.39
25.87
23.74
4.03
26.39
28.75
7
6.15
Operating margin%
0.59
2.23
1.03
2.87
3.86
6.27
3.95
2.50
2.03
3.83
25.24
3.83
2.69
69
10.91
Net margin%
25.16
25.17
28.07
26.67
24.52
26.01
24.01
22.38
24.35
24.00
15.63
24.01
24.84
6
32.41
P/E ratio (avg)x
47.43
49.74
55.29
61.90
65.42
69.78
74.86
85.40
83.43
82.98
17.92
82.98
67.60
87
31.95
EV/EBITx
26.38
29.03
29.13
26.79
27.05
24.21
22.78
20.54
19.16
17.92
12.56
20.54
25.30
82
5.06
FCF yield (avg)%
15.29
17.69
15.26
14.31
15.26
15.59
14.31
11.65
9.19
7.97
2.27
11.65
14.79
50
12.33
FCF margin%
13.24
13.08
10.78
9.34
8.74
6.87
6.93
6.58
8.05
7.94
7.47
6.93
8.40
21
1.012
FCF / Net incomex
1.068
1.091
1.155
1.234
1.228
1.261
1.225
1.401
1.608
1.815
0.817
1.401
1.231
25
28.80
ROIC%
22.06
20.34
18.79
19.32
19.65
17.51
16.20
14.58
14.76
14.87
23.15
14.87
18.15
75
23.82
Return on equity%
2.11
3.69
6.01
5.56
5.64
4.34
2.23
0.40
0.40
0.40
5.60
0.40
2.96
65
25.56
Return on assets%
10.83
11.55
9.38
8.16
8.32
9.53
10.94
12.09
11.07
9.00
25.21
10.94
10.18
27
10.42
EPSRp
10.29
12.00
14.00
15.71
17.18
19.44
19.66
18.77
21.64
22.00
11.40
5.07%
7.98%
—
18.72
EPS growth%
25.43
23.92
21.29
18.91
20.88
20.28
19.60
18.29
15.82
15.91
14.81
18.29
19.94
21
10.81
Bookvalue per shRp
7.24
7.01
7.66
8.20
7.68
7.33
6.73
6.20
5.86
6.38
4.33
(3.62%)
(1.74%)
—
2.31
FCF per shareRp
1.77
1.78
1.80
1.60
1.49
1.36
1.19
1.08
1.13
1.11
4.84
(5.74%)
(5.04%)
—
4.07
Dividend per shRp
9.36
10.28
10.29
12.07
12.43
12.50
12.56
14.61
16.12
17.74
4.64
7.38%
7.26%
—
18.32
Div yield (avg)%
2.69
4.90
4.18
3.16
0.41
0.91
0.40
0.40
0.40
1.53
22.73
0.40
1.22
21
23.53
Payout ratio%
22.85
23.24
21.06
21.51
23.65
20.80
22.86
22.31
21.55
21.41
27.08
21.55
21.93
28
1.461
Shares (diluted)B
1.772
1.592
1.737
1.583
1.430
1.592
1.498
1.387
1.340
1.523
1.466
1.27%
(0.89%)
42
13.65
Buyback yield%
30.48
32.78
33.74
35.50
33.66
35.09
37.68
40.03
40.08
41.46
28.00
40.03
35.30
72
1.420
D/E ratiox
1.200
1.140
1.218
1.431
1.460
1.692
1.991
2.028
2.366
2.693
0.125
2.028
1.576
53
3.545
Enterprise valueRp B
12.66
12.51
11.98
12.00
11.06
11.21
11.79
11.12
12.07
10.75
26.27
(0.57%)
(2.49%)
21
17.68
LT debtRp B
18.31
18.20
18.19
18.70
21.93
21.65
22.04
25.53
25.28
26.65
12.70
3.97%
4.54%
48
Cost of revenue
1.78%
1.00×
Operating expenses
1.60%
0.98×
Property and equipment
20.17%
Goodwill & intangibles
14.46%